BEACHWOOD, Ohio, July 3, 2019 /PRNewswire/
-- OMNOVA Solutions Inc. (NYSE: OMN) today announced that
it has entered into a definitive agreement to be acquired by
Synthomer plc, a United
Kingdom-based specialty chemical company, for $10.15 per share in cash. The Company also
reported its second quarter fiscal 2019 earnings, which included
the 10th consecutive quarter of year-over-year volume
growth in its Specialty Solutions segment.
OMNOVA Chief Executive Officer Anne
Noonan said, "Today, we announced that we have entered into
a definitive agreement under which Synthomer plc (LON: SYNT) will
acquire all of the outstanding common shares of OMNOVA Solutions
for $10.15 per share in an all-cash
transaction. The offer price represents a premium of 52% over
OMNOVA's three-month weighted average share price of $6.67. The transaction has been approved
unanimously by the OMNOVA and Synthomer boards of directors.
We are pleased that Synthomer recognizes the hard work of our
employees in executing our multi-year transformation into a leading
global specialty solutions provider. OMNOVA complements
Synthomer culturally, geographically and by market, while
Synthomer's financial position provides for a very strong combined
company that will be well positioned to accelerate growth.
This transaction presents increased opportunities for the business
and its employees to leverage the combined scale, grow more quickly
and profitably, and enhance product innovation in ways that will
benefit customers and employees," finished Noonan.
Completion of the transaction is subject to the satisfaction of
certain customary closing conditions, including the receipt of
regulatory approvals, and approval from Synthomer's and OMNOVA's
shareholders. The transaction is not contingent on obtaining
financing and is expected to close in late 2019 or early 2020.
Advisors
Morgan Stanley & Co. LLC is acting as exclusive financial
advisor to OMNOVA Solutions and Jones
Day is acting as its legal counsel.
Consolidated Results for the Second Quarter of Fiscal
2019
Chief Executive Officer Anne
Noonan, commenting on the second quarter of fiscal 2019,
said, "As anticipated, we continued to face challenging economic
conditions and volatile markets during the quarter. In spite
of this market uncertainty, our specialization strategy made
continued progress. We reported our 10th
consecutive quarter of year-over-year volume growth in Specialty
Solutions driven by Specialty Coatings, Adhesives & Sealants
and Oil & Gas. Our Portuguese acquisition continued to
perform ahead of expectations. In Performance Materials, our
coated fabrics business doubled its contribution to profitability
as it shipped new, higher-margin products.
"We have continued optimism as we head into the second half of
the year. We completed the closure and sale of our
Green Bay, Wisconsin plant in May
and are on track to deliver $7-8
million of annual savings beginning in June. During the
second quarter, we increased production capability in Mogadore and Akron,
Ohio and have improved our ability to supply record levels
of orders in Oil & Gas. We expect OMNOVA Portugal to
continue to exceed integration and synergy targets. We also
expect continued benefit from our new product development pipeline
as margins for these innovative new products are 400 basis points
favorable to last year. I am extremely pleased with the
progress we have made and welcome the opportunity to leverage
OMNOVA's successes to accelerate the combined company's growth
potential," Noonan said.
Diluted earnings per share for the second quarter ended
May 31, 2019 was $0.12 per share, compared to diluted earnings per
share of $0.19 last year.
Adjusted Diluted Earnings per Share of $0.12 for the second quarter of 2019 was lower
than Adjusted Diluted Earnings per Share of $0.20 last year, with the decline primarily
driven by general market uncertainty and the full impact of the
Company's exit from the commodity coated paper market that began in
2018. The Company completed the closure and sale of its
Green Bay, Wisconsin plant during
May 2019 and has completed the
transfer of those products to its Mogadore, Ohio plant.
Net sales for the quarter were $205.7
million, approximately flat to last year's $206.3 million. Overall volume was
favorable by $6.2 million, or 3%, as
the benefit from the OMNOVA Portugal acquisition offset declines in
Performance Materials that were primarily due to the Company's
strategic exit from commodity paper chemicals. Price and mix
had an unfavorable impact on net sales of $2.5 million, or 1.2%, primarily in Performance
Materials. Currency translation was unfavorable by
$4.3 million, or 2.1%.
SG&A in the quarter was $30.2
million, up from $28 million
last year. The primary drivers were personnel
costs, outside services and the September 2018 acquisition of OMNOVA
Portugal.
Income tax expense in the second quarter of 2019 was
$1.6 million compared to $2.5 million in 2018. Cash taxes were
$3.2 million for the quarter compared
to $3.3 million last year. The
Company has approximately $65.4
million of U.S. federal net operating loss carryforwards and
$78.9 million of state and local tax
net operating loss carryforwards.
Working capital days at the end of the quarter were 57.5,
compared to 53.7 last year, driven by the OMNOVA Portugal
acquisition and inventory build related to the Green Bay plant closure. Cash provided
by operations for the quarter was $3.5
million, compared to $23.6
million last year. The working capital days increase
and lower net income were the primary drivers of the decrease in
cash from operations. Capital expenditures were $11.3 million for the 2019 second quarter
compared with $3.9 million last year,
with the increase reflecting incremental capital investments made
to support the consolidation of the Green
Bay and Mogadore
plants. The Company's Net Leverage Ratio was 4.0x, which is
up from 3.0x last year but includes the impact of the OMNOVA
Portugal acquisition made in September
2018 and lower EBITDA and cash flow. (See Tables E and
F.) Excluding the acquisition of OMNOVA Portugal, the Net
Leverage Ratio would have been approximately 3.7x.
Specialty Solutions Segment Results
Net sales for Specialty Solutions during the second quarter of
2019 increased $13.5 million, or
10.5%, to $142.3 million, compared
with $128.8 million last year.
OMNOVA Portugal accounted for $16.4
million of net sales in the quarter. Volume increases
of $16.4 million, or 12.7%, were
partially offset by price/mix of $0.1
million, or 0.2%, and unfavorable foreign currency
translation of $2.8 million or
1.7%. Volumes were positive in the Company's
Coatings, Adhesives & Sealants, and Oil & Gas
businesses. This was the 10th quarter in a row of
year-over-year volume increases in the Specialty Segment. The
Laminates & Films business continued to see the impact of
weakness in the RV market.
Segment operating profit was $20
million compared with $21.9
million last year. Adjusted Segment Operating Profit
was $19.7 million, or 13.8% of net
sales, compared to $22 million, or
17.1% of net sales, last year. (See Tables A and B.) Oil
& Gas had strong growth during the quarter and ended with a
record order book. The Oil & Gas growth, however, was not
enough to offset the declines in Laminates & Films, which
experienced an extremely strong quarter last year.
Performance Materials Segment Results
Net sales for Performance Materials during the second quarter of
2019 were $63.4 million, down
$14.1 million from $77.5 million last year. Paper and carpet
were the key drivers of the decline, reflecting the Company's
strategic initiative to reduce dependence on commodity business in
structural decline. Volume was down $10.2 million, or 13%, from last year, primarily
due to the Company's exit from commodity paper chemicals.
Price and mix were unfavorable by $2.8
million, or 3.6%, and foreign exchange was unfavorable by
$1.5 million.
Performance Materials' segment operating profit for the quarter
was $0.8 million, compared with
$0.1 million last year. The
operating loss this year includes $1.0
million of benefit primarily related to the closure and sale
of the Green Bay facility.
Adjusted Segment Operating Loss was $0.2
million, compared to earnings of $0.6
million last year. (See Tables A and B.) The primary
driver of the year-over-year decline is the loss of the
transitional commodity paper volumes from the second quarter of
2018, which had an unfavorable operating profit impact of
approximately $1.0 million. The
closure of the Green Bay plant is
complete and the Company expects annual benefits of $7 million to $8
million to begin in June 2019,
primarily benefiting the Performance Materials segment. The
Company expects to realize approximately half of the savings during
the second half of fiscal 2019, with the fully annualized
savings realized in fiscal 2020.
Cancellation of OMNOVA Second Quarter Conference Call
In light of the potential acquisition, OMNOVA will not host a
conference call for its second quarter 2019 financial results.
About OMNOVA
OMNOVA Solutions Inc. is a global innovator of
performance-enhancing chemistries and surfaces used in products for
a variety of commercial, industrial and residential applications.
As a strategic business-to-business supplier, OMNOVA provides
The Science in Better Brands, with emulsion polymers,
specialty chemicals, and functional and decorative surfaces that
deliver critical performance attributes to top brand-name, end-use
products sold around the world. OMNOVA's sales for the last twelve
months ended May 31, 2019 were approximately $760 million. The Company has a global workforce
of approximately 1,900. Visit OMNOVA Solutions on the internet at
www.omnova.com.
About Synthomer
Synthomer is a top-five global supplier of emulsion
and specialty polymers, producing innovative formulations to
support customers in a range of industries, from construction
through paints and coatings to healthcare. With headquarters
in London, the Group operates 25
production sites, four global R&D centers and has sales in all
geographies. Synthomer has a strong track record of organic
growth and progress has been further underpinned by three bolt-on
acquisitions since 2016. The Group has approximately 2,900
employees and reported FY 2018 revenues of £1.6 billion
($2.1 billion USD).
www.synthomer.com
Cautionary Note Regarding Forward-Looking Statements
This press release includes descriptions of OMNOVA's current
business, operations, and financial condition, as well as
"forward-looking statements" as defined by federal securities
laws. All forward-looking statements by the Company,
including verbal statements, are intended to qualify for the
protections afforded forward-looking statements under the Private
Securities Litigation Reform Act of 1995. Forward-looking
statements reflect Management's current expectation, judgment,
belief, assumption, estimate or forecast about future events,
circumstances or results and may address business conditions and
prospects, strategy, capital structure, debt and cash levels,
sales, profits, earnings, markets, products, technology,
operations, customers, raw materials, claims and litigation,
financial condition, and accounting policies among other
matters. Words such as, but not limited to, "will," "may,"
"should," "projects," "forecasts," "seeks," "believes," "expects,"
"anticipates," "estimates," "intends," "plans," "targets,"
"optimistic," "likely," "would," "could," "committed," and similar
expressions or phrases identify forward-looking statements.
All descriptions of OMNOVA's current business, operations and
assets, as well as all forward-looking statements, involve risks
and uncertainties. Many risks and uncertainties are inherent
in business generally. Other risks and uncertainties are more
specific to the Company's businesses and strategy, or to any new
businesses the Company may enter into or acquire. There also
may be risks and uncertainties not currently known to the
Company. The occurrence of any such risks and uncertainties
and the impact of such occurrences is often not predictable or
within the Company's control. Such impacts could adversely
affect the Company's business, operations, or financial condition,
as well as the Company's actual and projected results and the value
of your investment in the Company. In some cases, such impact
could be material. Certain risks and uncertainties facing the
Company are described below or in the Company's Quarterly Report on
Form 10-Q and Annual Report on Form 10-K.
All written and verbal descriptions of OMNOVA's business,
operations, and financial condition and all forward-looking
statements attributable to the Company or any person acting on the
Company's behalf are expressly qualified in their entirety by the
risks, uncertainties, and cautionary statements contained or
referenced herein. All such descriptions and any
forward-looking statements speak only as of the date on which such
description or statement is made, and the Company undertakes no
obligation, and specifically declines any obligation, other than
that imposed by law, to publicly update or revise any such
description or forward-looking statements whether as a result of
new information, future events or otherwise.
The Company's actual and projected results and the value of your
investment in OMNOVA may differ, perhaps materially, from
expectations due to a number of risks and uncertainties including,
but not limited to: (1) the Company's exposure to general economic,
business, and industry conditions; (2) changes in raw material
prices and availability; (3) extraordinary events such as natural
disasters, political disruptions, terrorist attacks and acts of
war; (4) the risk of doing business in foreign countries and
markets; (5) the highly competitive markets the Company serves and
continued consolidations among its competitors and customer base;
(6) extensive and increasing governmental regulation, including
environmental, health and safety regulations; (7) the Company's
inability to protect its intellectual property or successfully
defend itself from intellectual property claims; (8) claims and
litigation; (9) changes in accounting policies, standards, and
interpretations; (10) risks inherent in the operation of
manufacturing facilities; (11) the Company's inability to achieve
or achieve in a timely manner the objectives and benefits of cost
reduction initiatives; (12) the Company's ability to develop and
commercialize new products that can be value priced; (13)
information system failures and breaches in security; (14) the
Company's use of purchase orders rather than long-term contracts
for most of its business; (15) the disproportionate impact of
certain product lines on the Company's operating profitability;
(16) customer credit risk; (17) continued increases in healthcare
costs; (18) the Company's ability retain or attract key employees;
(19) the Company's ability to renew collective bargaining
agreements with employees on acceptable terms and the risk of work
stoppages; (20) the Company's contribution obligations under its
U.S. pension plan; (21) the Company's reliance on foreign financial
institutions to hold some of its funds; (22) the effect of goodwill
impairment charges; (23) the Company's substantial debt position;
(24) the operational and financial restrictions contained in the
Company's debt agreements; (25) the effects of a default under the
Company's term loan or revolving credit facility; (26) the
Company's ability to generate sufficient cash to service its
outstanding debt; and (27) potential changes in the LIBOR
calculation method and the expected phase-out of LIBOR.
In relation to the proposed acquisition of the Company by
Synthomer, the following uncertainties and other factors could
cause actual outcomes to differ from those set forth in the
forward-looking statements: (i) the risk that the contemplated
transactions may not be consummated in a timely manner, if at all;
(ii) the risk that the definitive merger agreement may be
terminated in circumstances that require the Company to pay
Synthomer a termination fee; (iii) risks related to the diversion
of management's attention from the Company's ongoing business
operations; (iv) the effect of the announcement of the proposed
transaction on the Company's business relationships (including,
without limitation, customers and suppliers), operating results and
business generally; (v) risks related to obtaining the requisite
consents to the proposed transaction, including, without
limitation, the receipt of approval from the Company's shareholders
and Synthomer's shareholders, the timing (including possible
delays) and receipt of regulatory clearance from governmental
authorities (including any conditions, limitations or restrictions
placed on these approvals) and the risk that one or more
governmental authority may deny any such approval; and (vi) the
conditions of the capital markets during the period covered by the
forward-looking statements. Further risks that could cause
actual results to differ materially from those matters expressed in
or implied by such forward-looking statements are set forth under
"Risk Factors" in the Company's Annual Report on Form 10-K for the
fiscal year ended November 30, 2018,
and its subsequent quarterly reports on Form 10-Q. The Company does
not undertake, and hereby disclaims, any duty to update these
forward-looking statements, although its situation and
circumstances may change in the future.
OMNOVA Solutions provides greater detail regarding these and
other risks and uncertainties in its 2018 Form 10-K and subsequent
filings with the Securities and Exchange Commission, which are
available online at www.omnova.com and www.sec.gov.
Additional Information
In connection with the proposed transaction, the Company intends
to file with the United States Securities and Exchange Commission
(the "SEC") a proxy statement, the definitive version of which will
be sent or provided to the Company's shareholders, and other
documents relevant to the transactions contemplated by the Merger
Agreement. THE COMPANY'S SHAREHOLDERS ARE URGED TO READ THE
PROXY STATEMENT (INCLUDING ANY AMENDMENTS OR SUPPLEMENTS THERETO
ANY DOCUMENTS INCORPORATED BY REFERENCE THEREIN) AND OTHER RELEVANT
DOCUMENTS IN CONNECTION WITH THE TRANSACTION THAT THE COMPANY WILL
FILE WITH THE SEC WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL
CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION AND
THE PARTIES TO THE TRANSACTION. Shareholders and investors
will be able to obtain free copies of the proxy statement and other
relevant materials (when they become available) and other documents
filed by the Company at the SEC's web site at www.sec.gov.
Copies of the proxy statement (when they become available) and the
filings that will be incorporated by reference therein may also be
obtained, without charge, from the Company's website,
www.omnova.com, or by contacting the Company's Investor Relations
at 216-682-7003.
Participants in the Solicitation
The Company, its directors and certain of its executive officers
and employees may be deemed, under SEC rules, to be participants in
the solicitation of proxies from the Company's investors and
security holders in connection with the proposed transaction.
Information about the Company's directors and executive officers is
set forth in the Company's proxy statement for its 2019 Annual
Meeting of Shareholders and the Company's Annual Report on Form
10-K for the fiscal year ended November
30, 2018. Additional information regarding the
interests of participants in the solicitation of proxies in
connection with the proposed transaction will be included in the
proxy statement and other documents relevant to the proposed Merger
that the Company intends to file with the SEC. These
documents may be obtained for free (when they become available) as
described above.
Non-GAAP and Other Financial Matters
This Earnings Release includes Adjusted Segment Operating
Profit, Adjusted Income, Adjusted Diluted Earnings Per Share,
Adjusted EBIT, Net Debt and Adjusted EBITDA which are non-GAAP
financial measures as defined by the Securities and Exchange
Commission. Management reviews the adjusted financial measures in
assessing the performance of the business segments and in making
decisions regarding the allocation of resources to the business
segments. Management also believes that the adjusted information is
useful for providing investors with an understanding of the
Company's business and operating performance. Management excludes
the items shown in the tables below because Management does not
consider them to be reflective of normal operations. These adjusted
financial measurements are not measurements of financial
performance under GAAP and such financial measures should not be
considered as an alternative to Segment Operating Profit, Net
Income, Diluted Earnings Per Share or other measures of financial
performance determined in accordance with GAAP. These non-GAAP
financial measures may not be comparable to similarly titled
measures reported by other companies. Presented on Tables E and F
is the Company's Net Leverage Ratio calculation (Net Debt /
Adjusted EBITDA). Presented on Table G is the Company's
Adjusted Return on Invested Capital calculation (Adjusted Net
Operating Profit After Tax / Total Debt and Equity). The tables
below provide the reconciliation of these financial measures to the
comparable GAAP financial measures.
Reconciliation of Reported Segment Net Sales and Operating
Profit to Net Sales and Net Income
|
Three Months
Ended
May 31,
|
|
Six Months
Ended
May 31,
|
(In
millions)
|
2019
|
|
2018
|
|
2019
|
|
2018
|
Net
Sales:
|
|
|
|
|
|
|
|
Specialty
Solutions
|
$
|
142.3
|
|
|
$
|
128.8
|
|
|
$
|
255.0
|
|
|
$
|
238.0
|
|
Performance
Materials
|
63.4
|
|
|
77.5
|
|
|
119.6
|
|
|
147.0
|
|
Total Net
Sales
|
$
|
205.7
|
|
|
$
|
206.3
|
|
|
$
|
374.6
|
|
|
$
|
385.0
|
|
Segment Operating
Profit:
|
|
|
|
|
|
|
|
Specialty
Solutions
|
$
|
20.0
|
|
|
$
|
21.9
|
|
|
$
|
29.3
|
|
|
$
|
35.5
|
|
Performance
Materials
|
.8
|
|
|
.1
|
|
|
(2.0)
|
|
|
2.2
|
|
Interest
expense
|
(5.2)
|
|
|
(4.6)
|
|
|
(10.2)
|
|
|
(9.7)
|
|
Corporate
expenses
|
(8.4)
|
|
|
(6.5)
|
|
|
(15.3)
|
|
|
(14.9)
|
|
Income (Loss)
Before Income Taxes
|
7.2
|
|
|
10.9
|
|
|
1.8
|
|
|
13.1
|
|
Income tax (benefit)
expense
|
1.6
|
|
|
2.5
|
|
|
.8
|
|
|
(2.6)
|
|
Net Income
(Loss)
|
$
|
5.6
|
|
|
$
|
8.4
|
|
|
$
|
1.0
|
|
|
$
|
15.7
|
|
Depreciation and
amortization
|
$
|
7.8
|
|
|
$
|
7.3
|
|
|
$
|
15.9
|
|
|
$
|
14.5
|
|
Capital
expenditures
|
$
|
11.3
|
|
|
$
|
3.9
|
|
|
$
|
18.7
|
|
|
$
|
7.1
|
|
OMNOVA SOLUTIONS
INC.
|
Non-GAAP and other
Financial Matters (Continued)
|
Three Months Ended
May 31, 2019
|
|
|
|
|
|
|
|
|
|
|
Table
A
|
|
|
|
|
|
|
|
|
|
|
|
(In millions except
per share data)
|
|
Specialty
Solutions
|
|
Performance
Materials
|
|
Combined
Segments
|
|
Corporate
|
|
Consolidated
|
Net
Sales
|
|
$
|
142.3
|
|
|
$
|
63.4
|
|
|
$
|
205.7
|
|
|
$
|
—
|
|
|
$
|
205.7
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Operating
Profit / Corporate Expense
|
|
$
|
20.0
|
|
|
$
|
.8
|
|
|
$
|
20.8
|
|
|
$
|
(8.4)
|
|
|
$
|
12.4
|
|
Interest
expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5.2)
|
|
|
(5.2)
|
|
Income (Loss)
Before Income Taxes
|
|
$
|
20.0
|
|
|
$
|
.8
|
|
|
$
|
20.8
|
|
|
$
|
(13.6)
|
|
|
$
|
7.2
|
|
Management
Excluded Items
|
|
|
|
|
|
|
|
|
|
|
Restructuring and
severance
|
|
—
|
|
|
1.0
|
|
|
1.0
|
|
|
.2
|
|
|
1.2
|
|
Accelerated
depreciation
|
|
—
|
|
|
.4
|
|
|
.4
|
|
|
—
|
|
|
.4
|
|
Operational
Improvements costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
.7
|
|
|
.7
|
|
Asset impairment,
facility closure costs and other
|
|
—
|
|
|
1.6
|
|
|
1.6
|
|
|
—
|
|
|
1.6
|
|
(Gain) loss on sale
of assets
|
|
—
|
|
|
(4.4)
|
|
|
(4.4)
|
|
|
.2
|
|
|
(4.2)
|
|
Acquisition and
integration related expense
|
|
(.3)
|
|
|
.4
|
|
|
.1
|
|
|
—
|
|
|
.1
|
|
Subtotal for management excluded Items
|
|
(.3)
|
|
|
(1.0)
|
|
|
(1.3)
|
|
|
1.1
|
|
|
(.2)
|
|
Adjusted Segment
Operating Profit / Corporate
Expense Before Income
Taxes
|
|
$
|
19.7
|
|
|
$
|
(.2)
|
|
|
$
|
19.5
|
|
|
$
|
(12.5)
|
|
|
$
|
7.0
|
|
Income tax expense
(25% rate)*
|
|
|
|
|
|
|
|
|
|
(1.7)
|
|
Adjusted Income
(Loss)
|
|
|
|
|
|
|
|
|
|
$
|
5.3
|
|
Adjusted Diluted
Earnings Per Share from
Adjusted
Income
|
|
|
|
|
|
|
|
|
|
$
|
0.12
|
|
|
|
|
|
|
|
|
|
|
|
|
*Income Tax rate is
based on the Company's estimated normalized annual effective tax
rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Segment
Operating Profit as a % of
Sales
|
|
13.8
|
%
|
|
(0.3)
|
%
|
|
9.5
|
%
|
|
|
|
|
Segment /
Corporate Capital Expenditures
|
|
$
|
7.3
|
|
|
$
|
3.3
|
|
|
$
|
10.6
|
|
|
$
|
.7
|
|
|
$
|
11.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Segment
Operating Profit / Corporate
Expense Before Income
Taxes
|
|
$
|
19.7
|
|
|
$
|
(.2)
|
|
|
$
|
19.5
|
|
|
$
|
(12.5)
|
|
|
$
|
7.0
|
|
Unallocated corporate
interest expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5.2
|
|
|
5.2
|
|
Segment /
Consolidated Adjusted EBIT
|
|
19.7
|
|
|
(.2)
|
|
|
19.5
|
|
|
(7.3)
|
|
|
12.2
|
|
Depreciation and
amortization
|
|
5.0
|
|
|
2.4
|
|
|
7.4
|
|
|
—
|
|
|
7.4
|
|
Segment /
Consolidated Adjusted EBITDA
|
|
$
|
24.7
|
|
|
$
|
2.2
|
|
|
$
|
26.9
|
|
|
$
|
(7.3)
|
|
|
$
|
19.6
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA as
a % of sales
|
|
17.4
|
%
|
|
3.5
|
%
|
|
13.1
|
%
|
|
|
|
9.5
|
%
|
OMNOVA SOLUTIONS
INC.
|
Non-GAAP and other
Financial Matters (Continued)
|
Three Months Ended
May 31, 2018
|
|
|
|
|
|
|
|
|
|
|
Table
B
|
|
|
|
|
|
|
|
|
|
|
|
(In millions except
per share data)
|
|
Specialty
Solutions
|
|
Performance
Materials
|
|
Combined
Segments
|
|
Corporate
|
|
Consolidated
|
Net
Sales
|
|
$
|
128.8
|
|
|
$
|
77.5
|
|
|
$
|
206.3
|
|
|
$
|
—
|
|
|
$
|
206.3
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Operating
Profit / Corporate Expense
|
|
$
|
21.9
|
|
|
$
|
.1
|
|
|
$
|
22.0
|
|
|
$
|
(6.5)
|
|
|
$
|
15.5
|
|
Interest
expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4.6)
|
|
|
(4.6)
|
|
Income (Loss)
Before Income Taxes
|
|
$
|
21.9
|
|
|
$
|
.1
|
|
|
$
|
22.0
|
|
|
$
|
(11.1)
|
|
|
$
|
10.9
|
|
Management
Excluded Items
|
|
|
|
|
|
|
|
|
|
|
Restructuring and
severance
|
|
—
|
|
|
.1
|
|
|
.1
|
|
|
.1
|
|
|
.2
|
|
Acquisition and
integration related expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
.3
|
|
|
.3
|
|
Asset impairment,
facility closure costs and other
|
|
.1
|
|
|
.4
|
|
|
.5
|
|
|
.1
|
|
|
.6
|
|
Subtotal for management excluded Items
|
|
.1
|
|
|
.5
|
|
|
.6
|
|
|
.5
|
|
|
1.1
|
|
Adjusted Segment
Operating Profit / Corporate
Expense Before Income
Taxes
|
|
$
|
22.0
|
|
|
$
|
.6
|
|
|
$
|
22.6
|
|
|
$
|
(10.6)
|
|
|
$
|
12.0
|
|
Income tax expense
(25% rate)*
|
|
|
|
|
|
|
|
|
|
(3.0)
|
|
Adjusted Income
(Loss)
|
|
|
|
|
|
|
|
|
|
$
|
9.0
|
|
Adjusted Diluted
Earnings Per Share from
Adjusted Income
|
|
|
|
|
|
|
|
|
|
$
|
0.20
|
|
|
|
|
|
|
|
|
|
|
|
|
*Income Tax rate is
based on the Company's estimated normalized annual effective tax
rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Segment
Operating Profit as a % of
Sales
|
|
17.1
|
%
|
|
0.8
|
%
|
|
11.0
|
%
|
|
|
|
|
Segment /
Corporate Capital Expenditures
|
|
$
|
2.6
|
|
|
$
|
1.0
|
|
|
$
|
3.6
|
|
|
$
|
.3
|
|
|
$
|
3.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Segment
Operating Profit / Corporate
Expense Before Income
Taxes
|
|
$
|
22.0
|
|
|
$
|
.6
|
|
|
$
|
22.6
|
|
|
$
|
(10.6)
|
|
|
$
|
12.0
|
|
Unallocated corporate
interest expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4.6
|
|
|
4.6
|
|
Segment /
Consolidated Adjusted EBIT
|
|
22.0
|
|
|
.6
|
|
|
22.6
|
|
|
(6.0)
|
|
|
16.6
|
|
Depreciation and
amortization
|
|
4.3
|
|
|
3.0
|
|
|
7.3
|
|
|
—
|
|
|
7.3
|
|
Segment /
Consolidated Adjusted EBITDA
|
|
$
|
26.3
|
|
|
$
|
3.6
|
|
|
$
|
29.9
|
|
|
$
|
(6.0)
|
|
|
$
|
23.9
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA as
a % of sales
|
|
20.4
|
%
|
|
4.6
|
%
|
|
14.5
|
%
|
|
|
|
11.6
|
%
|
OMNOVA SOLUTIONS
INC.
|
Non-GAAP and other
Financial Matters (Continued)
|
Six Months Ended
May 31, 2019
|
|
|
|
|
|
|
|
|
|
|
Table
C
|
|
|
|
|
|
|
|
|
|
|
|
(In millions except
per share data)
|
|
Specialty
Solutions
|
|
Performance
Materials
|
|
Combined
Segments
|
|
Corporate
|
|
Consolidated
|
Net
Sales
|
|
$
|
255.0
|
|
|
$
|
119.6
|
|
|
$
|
374.6
|
|
|
$
|
—
|
|
|
$
|
374.6
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Operating
Profit / Corporate Expense
|
|
$
|
29.3
|
|
|
$
|
(2.0)
|
|
|
$
|
27.3
|
|
|
$
|
(15.3)
|
|
|
$
|
12.0
|
|
Interest
expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10.2)
|
|
|
(10.2)
|
|
Income (Loss)
Before Income Taxes
|
|
$
|
29.3
|
|
|
$
|
(2.0)
|
|
|
$
|
27.3
|
|
|
$
|
(25.5)
|
|
|
$
|
1.8
|
|
Management
Excluded Items
|
|
|
|
|
|
|
|
|
|
|
Restructuring and
severance
|
|
—
|
|
|
1.7
|
|
|
1.7
|
|
|
.2
|
|
|
1.9
|
|
Accelerated
depreciation
|
|
—
|
|
|
1.0
|
|
|
1.0
|
|
|
—
|
|
|
1.0
|
|
Operational
Improvements costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
.7
|
|
|
.7
|
|
Asset impairment,
facility closure costs and other
|
|
—
|
|
|
2.0
|
|
|
2.0
|
|
|
—
|
|
|
2.0
|
|
(Gain) loss on sale
of assets
|
|
—
|
|
|
(4.4)
|
|
|
(4.4)
|
|
|
.2
|
|
|
(4.2)
|
|
Acquisition and
integration related expense
|
|
(.2)
|
|
|
.4
|
|
|
.2
|
|
|
.2
|
|
|
.4
|
|
Subtotal for management excluded items
|
|
(.2)
|
|
|
.7
|
|
|
.5
|
|
|
1.3
|
|
|
1.8
|
|
Adjusted Segment
Operating Profit / Corporate
Expense before Income
Taxes
|
|
$
|
29.1
|
|
|
$
|
(1.3)
|
|
|
$
|
27.8
|
|
|
$
|
(24.2)
|
|
|
$
|
3.6
|
|
Tax expense (25%
rate)*
|
|
|
|
|
|
|
|
|
|
(.9)
|
|
Adjusted Income
(Loss)
|
|
|
|
|
|
|
|
|
|
$
|
2.7
|
|
Adjusted Diluted
Earnings Per Share from
Adjusted Income
|
|
|
|
|
|
|
|
|
|
$
|
0.06
|
|
|
|
|
|
|
|
|
|
|
|
|
*Tax rate is based on
the Company's estimated normalized annual effective tax
rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Segment
Operating Profit As A % Of
Sales
|
|
11.4
|
%
|
|
(1.1)
|
%
|
|
7.4
|
%
|
|
|
|
|
Segment /
Corporate Capital Expenditures
|
|
$
|
12.3
|
|
|
$
|
5.3
|
|
|
$
|
17.6
|
|
|
$
|
1.1
|
|
|
$
|
18.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Segment
Operating Profit / Corporate
Expense Before
Income Taxes
|
|
$
|
29.1
|
|
|
$
|
(1.3)
|
|
|
$
|
27.8
|
|
|
$
|
(24.2)
|
|
|
$
|
3.6
|
|
Unallocated corporate
interest expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10.2
|
|
|
10.2
|
|
Segment /
Consolidated Adjusted EBIT
|
|
29.1
|
|
|
(1.3)
|
|
|
27.8
|
|
|
(14.0)
|
|
|
13.8
|
|
Depreciation and
amortization
|
|
9.9
|
|
|
4.8
|
|
|
14.7
|
|
|
.1
|
|
|
14.8
|
|
Segment /
Consolidated Adjusted EBITDA
|
|
$
|
39.0
|
|
|
$
|
3.5
|
|
|
$
|
42.5
|
|
|
$
|
(13.9)
|
|
|
$
|
28.6
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA as
a % of sales
|
|
15.3
|
%
|
|
2.9
|
%
|
|
11.3
|
%
|
|
|
|
7.6
|
%
|
OMNOVA SOLUTIONS
INC.
|
Non-GAAP and other
Financial Matters (Continued)
|
Six Months Ended
May 31, 2018
|
|
|
|
|
|
|
|
|
|
|
Table
D
|
|
|
|
|
|
|
|
|
|
|
|
(In millions except
per share data)
|
|
Specialty
Solutions
|
|
Performance
Materials
|
|
Combined
Segments
|
|
Corporate
|
|
Consolidated
|
Net
Sales
|
|
$
|
238.0
|
|
|
$
|
147.0
|
|
|
$
|
385.0
|
|
|
$
|
—
|
|
|
$
|
385.0
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Operating
Profit / Corporate Expense
|
|
$
|
35.5
|
|
|
$
|
2.2
|
|
|
$
|
37.7
|
|
|
$
|
(14.9)
|
|
|
$
|
22.8
|
|
Interest
expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9.7)
|
|
|
(9.7)
|
|
Income (Loss)
Before Income Taxes
|
|
35.5
|
|
|
2.2
|
|
|
37.7
|
|
|
(24.6)
|
|
|
13.1
|
|
Management
Excluded Items
|
|
|
|
|
|
|
|
|
|
|
Restructuring and
severance
|
|
.7
|
|
|
.1
|
|
|
.8
|
|
|
.7
|
|
|
1.5
|
|
Asset impairment,
facility closure costs and other
|
|
.1
|
|
|
.4
|
|
|
.5
|
|
|
.1
|
|
|
.6
|
|
Environmental
costs
|
|
—
|
|
|
.2
|
|
|
.2
|
|
|
—
|
|
|
.2
|
|
Deferred
financing fees written-off
|
|
—
|
|
|
—
|
|
|
—
|
|
|
.8
|
|
|
.8
|
|
Acquisition and
integration related expense
|
|
.4
|
|
|
—
|
|
|
.4
|
|
|
.5
|
|
|
.9
|
|
Subtotal for management excluded items
|
|
1.2
|
|
|
.7
|
|
|
1.9
|
|
|
2.1
|
|
|
4.0
|
|
Adjusted Segment
Operating Profit / Corporate
Expense before Income
Taxes
|
|
$
|
36.7
|
|
|
$
|
2.9
|
|
|
$
|
39.6
|
|
|
$
|
(22.5)
|
|
|
$
|
17.1
|
|
Tax expense (25%
rate)*
|
|
|
|
|
|
|
|
|
|
(4.3)
|
|
Adjusted
Income
|
|
|
|
|
|
|
|
|
|
$
|
12.8
|
|
Adjusted Diluted
Earnings Per Share from
Adjusted Income
|
|
|
|
|
|
|
|
|
|
$
|
0.29
|
|
|
|
|
|
|
|
|
|
|
|
|
*Tax rate is based on
the Company's estimated normalized annual effective tax
rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Segment
Operating Profit As A % Of
Sales
|
|
15.4
|
%
|
|
2.0
|
%
|
|
10.3
|
%
|
|
|
|
|
Segment /
Corporate Capital Expenditures
|
|
$
|
5.0
|
|
|
$
|
1.8
|
|
|
$
|
6.8
|
|
|
$
|
.3
|
|
|
$
|
7.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Segment
Operating Profit / Corporate
Expense Before Income
Taxes
|
|
$
|
36.7
|
|
|
$
|
2.9
|
|
|
$
|
39.6
|
|
|
$
|
(22.5)
|
|
|
$
|
17.1
|
|
Unallocated corporate
interest expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9.7
|
|
|
9.7
|
|
Segment /
Consolidated Adjusted EBIT
|
|
36.7
|
|
|
2.9
|
|
|
39.6
|
|
|
(12.8)
|
|
|
26.8
|
|
Depreciation and
amortization
|
|
8.4
|
|
|
6.0
|
|
|
14.4
|
|
|
.1
|
|
|
14.5
|
|
Segment /
Consolidated Adjusted EBITDA
|
|
$
|
45.1
|
|
|
$
|
8.9
|
|
|
$
|
54.0
|
|
|
$
|
(12.7)
|
|
|
$
|
41.3
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA as
a % of sales
|
|
18.9
|
%
|
|
6.1
|
%
|
|
14.0
|
%
|
|
|
|
10.7
|
%
|
OMNOVA SOLUTIONS
INC.
|
Non-GAAP and other
Financial Matters (Continued)
|
Trailing Twelve
Months Ended May 31, 2019
|
|
|
|
|
|
|
|
|
|
|
Table
E
|
(In millions except
per share data)
|
|
Specialty
Solutions
|
|
Performance
Materials
|
|
Combined
Segments
|
|
Corporate
|
|
Consolidated
|
Net
Sales
|
|
$
|
504.7
|
|
|
$
|
254.8
|
|
|
$
|
759.5
|
|
|
$
|
—
|
|
|
$
|
759.5
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Operating
Profit / Corporate Expense
|
|
$
|
64.4
|
|
|
$
|
(14.1)
|
|
|
$
|
50.3
|
|
|
$
|
(27.3)
|
|
|
$
|
23.0
|
|
Interest
expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(19.8)
|
|
|
(19.8)
|
|
Income (Loss)
Before Income Taxes
|
|
$
|
64.4
|
|
|
$
|
(14.1)
|
|
|
$
|
50.3
|
|
|
$
|
(47.1)
|
|
|
$
|
3.2
|
|
Management
Excluded Items
|
|
|
|
|
|
|
|
|
|
|
Restructuring and
severance
|
|
—
|
|
|
2.7
|
|
|
2.7
|
|
|
.4
|
|
|
3.1
|
|
Accelerated
depreciation
|
|
.1
|
|
|
2.1
|
|
|
2.2
|
|
|
—
|
|
|
2.2
|
|
Operational
Improvements costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
.7
|
|
|
.7
|
|
Asset impairment,
facility closure costs and other
|
|
1.0
|
|
|
16.1
|
|
|
17.1
|
|
|
—
|
|
|
17.1
|
|
Gain on sale of
assets
|
|
—
|
|
|
(4.4)
|
|
|
(4.4)
|
|
|
(.7)
|
|
|
(5.1)
|
|
Other
financing
|
|
(.1)
|
|
|
(.1)
|
|
|
(.2)
|
|
|
—
|
|
|
(.2)
|
|
Acquisition and
integration related expense
|
|
1.0
|
|
|
.6
|
|
|
1.6
|
|
|
1.8
|
|
|
3.4
|
|
Subtotal for management excluded items
|
|
2.0
|
|
|
17.0
|
|
|
19.0
|
|
|
2.2
|
|
|
21.2
|
|
Adjusted Segment
Operating Profit / Corporate
Expense Before Income
Taxes
|
|
$
|
66.4
|
|
|
$
|
2.9
|
|
|
$
|
69.3
|
|
|
$
|
(44.9)
|
|
|
$
|
24.4
|
|
Income tax
expense
|
|
|
|
|
|
|
|
|
|
(6.1)
|
|
Adjusted Income
(Loss)
|
|
|
|
|
|
|
|
|
|
$
|
18.3
|
|
Adjusted Diluted
Earnings Per Share From Adjusted Income
|
|
|
|
|
|
$
|
0.40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Segment
Operating Profit as a % of
Sales
|
|
13.2
|
%
|
|
1.1
|
%
|
|
9.1
|
%
|
|
|
|
|
Segment /
Corporate Capital Expenditures
|
|
$
|
24.1
|
|
|
$
|
9.6
|
|
|
$
|
33.7
|
|
|
$
|
1.8
|
|
|
$
|
35.5
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Segment
Operating Profit / Corporate
Expense Before Income
Taxes
|
|
$
|
66.4
|
|
|
$
|
2.9
|
|
|
$
|
69.3
|
|
|
$
|
(44.9)
|
|
|
$
|
24.4
|
|
Unallocated corporate
interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19.8
|
|
|
19.8
|
|
Segment /
Consolidated Adjusted EBIT
|
|
66.4
|
|
|
2.9
|
|
|
69.3
|
|
|
(25.1)
|
|
|
44.2
|
|
Depreciation and
amortization
|
|
19.0
|
|
|
10.1
|
|
|
29.1
|
|
|
.2
|
|
|
29.3
|
|
Segment /
Consolidated Adjusted EBITDA
|
|
$
|
85.4
|
|
|
$
|
13.0
|
|
|
$
|
98.4
|
|
|
$
|
(24.9)
|
|
|
$
|
73.5
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA as
a % of sales
|
|
16.9
|
%
|
|
5.1
|
%
|
|
13.0
|
%
|
|
|
|
9.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Net
Leverage
|
|
|
|
|
|
|
|
|
|
|
Total short and
long-term debt (excluding OID and deferred financing fees of
$6.0M.)
|
|
|
|
$
|
330.3
|
|
Less cash
|
|
|
|
|
|
|
|
|
|
(33.7)
|
|
Net Debt (Debt
less Cash)
|
|
|
|
$
|
296.6
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Leverage
Ratio*
|
|
|
|
|
|
|
|
|
|
4.0x
|
* The above
calculation is not intended to be used for purposes of calculating
debt covenant compliance.
|
OMNOVA SOLUTIONS
INC.
|
Non-GAAP and other
Financial Matters (Continued)
|
Trailing Twelve
Months Ended May 31, 2018
|
|
|
|
|
|
|
|
|
|
|
Table
F
|
(In millions except
per share data)
|
|
Specialty
Solutions
|
|
Performance
Materials
|
|
Combined
Segments
|
|
Corporate
|
|
Consolidated
|
Net
Sales
|
|
$
|
464.2
|
|
|
$
|
308.0
|
|
|
$
|
772.2
|
|
|
$
|
—
|
|
|
$
|
772.2
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Operating
Profit / Corporate Expense
|
|
$
|
68.6
|
|
|
$
|
(7.9)
|
|
|
$
|
60.7
|
|
|
$
|
(29.1)
|
|
|
$
|
31.6
|
|
Interest
expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20.7)
|
|
|
$
|
(20.7)
|
|
Income (Loss)
Before Income Taxes
|
|
$
|
68.6
|
|
|
$
|
(7.9)
|
|
|
60.7
|
|
|
$
|
(49.8)
|
|
|
$
|
10.9
|
|
Management
Excluded Items
|
|
|
|
|
|
|
|
|
|
|
Restructuring and
severance
|
|
.7
|
|
|
.4
|
|
|
1.1
|
|
|
1.1
|
|
|
2.2
|
|
Asset impairment,
facility closure costs and other
|
|
.4
|
|
|
21.1
|
|
|
21.5
|
|
|
1.7
|
|
|
23.2
|
|
Environmental
costs
|
|
—
|
|
|
.7
|
|
|
.7
|
|
|
—
|
|
|
.7
|
|
Deferred financing
fees written-off
|
|
—
|
|
|
—
|
|
|
—
|
|
|
.8
|
|
|
.8
|
|
Pension
settlement
|
|
—
|
|
|
—
|
|
|
—
|
|
|
.4
|
|
|
.4
|
|
Acquisition and
integration related expense
|
|
.4
|
|
|
—
|
|
|
.4
|
|
|
.8
|
|
|
1.2
|
|
Subtotal for management excluded items
|
|
1.5
|
|
|
22.2
|
|
|
23.7
|
|
|
4.8
|
|
|
28.5
|
|
Adjusted Segment
Operating Profit / Corporate
Expense before Income
Taxes
|
|
$
|
70.1
|
|
|
$
|
14.3
|
|
|
84.4
|
|
|
$
|
(45.0)
|
|
|
$
|
39.4
|
|
Income tax
expense
|
|
|
|
|
|
|
|
|
|
(11.1)
|
|
Adjusted Income
(Loss)
|
|
|
|
|
|
|
|
|
|
$
|
28.3
|
|
Adjusted Diluted
Earnings Per Share from Adjusted Income
|
|
|
|
|
|
$
|
0.63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Segment
Operating Profit as a % of
Sales
|
|
15.1
|
%
|
|
4.6
|
%
|
|
10.9
|
%
|
|
|
|
|
Segment /
Corporate Capital Expenditures
|
|
$
|
13.2
|
|
|
$
|
8.5
|
|
|
$
|
21.7
|
|
|
$
|
.6
|
|
|
$
|
22.3
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Segment
Operating Profit / Corporate
Expense Before Income
Taxes
|
|
$
|
70.1
|
|
|
$
|
14.3
|
|
|
$
|
84.4
|
|
|
$
|
(45.0)
|
|
|
$
|
39.4
|
|
Unallocated corporate
interest expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20.7
|
|
|
20.7
|
|
Segment /
Consolidated Adjusted EBIT
|
|
70.1
|
|
|
14.3
|
|
|
84.4
|
|
|
(24.3)
|
|
|
60.1
|
|
Depreciation and
amortization
|
|
15.9
|
|
|
11.6
|
|
|
27.5
|
|
|
1.3
|
|
|
28.8
|
|
Segment /
Consolidated Adjusted EBITDA
|
|
$
|
86.0
|
|
|
$
|
25.9
|
|
|
$
|
111.9
|
|
|
$
|
(23.0)
|
|
|
$
|
88.9
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA as
a % of sales
|
|
18.5
|
%
|
|
8.4
|
%
|
|
14.5
|
%
|
|
|
|
11.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Net
Leverage
|
|
|
|
|
|
|
|
|
|
|
Total short and
long-term debt (excluding OID and deferred financing fees of
$7.3M.)
|
|
|
|
$
|
319.8
|
|
Less cash
|
|
|
|
|
|
|
|
|
|
(52.9)
|
|
Net Debt (Debt
less Cash)
|
|
|
|
$
|
266.9
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Leverage
Ratio**
|
|
|
|
|
|
|
|
|
|
3.0 x
|
** The above
calculation is not intended to be used for purposes of calculating
debt covenant compliance.
|
OMNOVA SOLUTIONS
INC.
|
Non-GAAP and other
Financial Matters (Continued)
|
May 31,
2019
|
|
|
|
|
|
Table
G
|
Adjusted Return on
Invested Capital
|
Trailing
Twelve
Months Ended
|
|
Twelve Months
Ended
|
|
|
|
|
|
May
31,
|
|
November
30,
|
|
2019
|
|
2018
|
|
2017
|
Adjusted Net
Operating Profit After Tax:
|
(Dollars in
Millions)
|
Adjusted income from
continuing operations
|
$
|
18.3
|
|
|
$
|
28.5
|
|
|
$
|
24.8
|
|
Interest add back
excluding debt premium
|
19.8
|
|
|
19.3
|
|
|
21.5
|
|
Tax effect of interest
add back*
|
(5.0)
|
|
|
(4.8)
|
|
|
(6.5)
|
|
Total Adjusted Net
Operating Profit After Tax
|
$
|
33.1
|
|
|
$
|
43.0
|
|
|
$
|
39.8
|
|
|
|
|
|
|
|
Debt and
Equity:
|
|
|
|
|
|
Short-term
debt
|
$
|
4.3
|
|
|
$
|
4.2
|
|
|
$
|
4.2
|
|
Long-term
debt
|
320.0
|
|
|
318.7
|
|
|
349.8
|
|
Total shareholders'
equity
|
59.7
|
|
|
57.6
|
|
|
38.2
|
|
Total Debt and
Equity
|
$
|
384.0
|
|
|
$
|
380.5
|
|
|
$
|
392.2
|
|
|
|
|
|
|
|
Adjusted Return on
Invested Capital
|
8.6
|
%
|
|
11.3
|
%
|
|
10.1
|
%
|
|
|
|
|
|
|
*Tax rate is based on
the Company's estimated normalized annual effective tax rate of 25%
for 2019 and 2018, and 30% for 2017.
|
Notice on Forward-Looking Statements
This press release includes descriptions of OMNOVA's current
business, operations, and financial condition, as well as
"forward-looking statements" as defined by federal securities laws.
All forward-looking statements by the Company, including verbal
statements, are intended to qualify for the protections afforded
forward-looking statements under the Private Securities Litigation
Reform Act of 1995. Forward-looking statements reflect Management's
current expectation, judgment, belief, assumption, estimate or
forecast about future events, circumstances or results and may
address business conditions and prospects, strategy, capital
structure, debt and cash levels, sales, profits, earnings, markets,
products, technology, operations, customers, raw materials, claims
and litigation, financial condition, and accounting policies among
other matters. Words such as, but not limited to, "will," "may,"
"should," "projects," "forecasts," "seeks," "believes," "expects,"
"anticipates," "estimates," "intends," "plans," "targets,"
"optimistic," "likely," "would," "could," "committed," and similar
expressions or phrases identify forward-looking statements.
All descriptions of OMNOVA's current business, operations and
assets, as well as all forward-looking statements, involve risks
and uncertainties. Many risks and uncertainties are inherent in
business generally. Other risks and uncertainties are more specific
to the Company's businesses and strategy, or to any new businesses
the Company may enter into or acquire. There also may be risks and
uncertainties not currently known to the Company. The occurrence of
any such risks and uncertainties and the impact of such occurrences
is often not predictable or within the Company's control. Such
impacts could adversely affect the Company's business, operations,
or financial condition, as well as the Company's actual and
projected results and the value of your investment in the Company.
In some cases, such impact could be material. Certain risks and
uncertainties facing the Company are described below or in the
Company's Quarterly Report on Form 10-Q and Annual Report on Form
10-K.
All written and verbal descriptions of OMNOVA's business,
operations, and financial condition and all forward-looking
statements attributable to the Company or any person acting on the
Company's behalf are expressly qualified in their entirety by the
risks, uncertainties, and cautionary statements contained or
referenced herein. All such descriptions and any forward-looking
statements speak only as of the date on which such description or
statement is made, and the Company undertakes no obligation, and
specifically declines any obligation, other than that imposed by
law, to publicly update or revise any such description or
forward-looking statements whether as a result of new information,
future events or otherwise.
The Company's actual and projected results and the value of your
investment in OMNOVA may differ, perhaps materially, from
expectations due to a number of risks and uncertainties including,
but not limited to: (1) the Company's exposure to general economic,
business, and industry conditions; (2) changes in raw material
prices and availability; (3) extraordinary events such as natural
disasters, political disruptions, terrorist attacks and acts of
war; (4) the risk of doing business in foreign countries and
markets; (5) the highly competitive markets the Company serves and
continued consolidations among its competitors and customer base;
(6) extensive and increasing governmental regulation, including
environmental, health and safety regulations; (7) the Company's
inability to protect its intellectual property or successfully
defend itself from intellectual property claims; (8) claims and
litigation; (9) changes in accounting policies, standards, and
interpretations; (10) the actions of activist shareholders; (11)
risks inherent in the operation of manufacturing facilities; (12)
the Company's inability to achieve or achieve in a timely manner
the objectives and benefits of cost reduction initiatives; (13) the
Company's ability to develop and commercialize new products that
can be value priced; (14) the Company's ability to identify and
complete strategic transactions; (15) the Company's ability to
successfully integrate acquired companies; (16) information system
failures and breaches in security; (17) the Company's use of
purchase orders rather than long-term contracts for most of its
business; (18) the disproportionate impact of certain product lines
on the Company's operating profitability; (19) customer credit
risk; (20) continued increases in healthcare costs; (21) the
Company's ability retain or attract key employees; (22) the
Company's ability to renew collective bargaining agreements with
employees on acceptable terms and the risk of work stoppages; (23)
the Company's contribution obligations under its U.S. pension plan;
(24) the Company's reliance on foreign financial institutions to
hold some of its funds; (25) the effect of goodwill impairment
charges; (26) the volatility in the market price of the Company's
common shares; (27) the Company's substantial debt position; (28) a
decision to incur additional debt; (29) the operational and
financial restrictions contained in the Company's debt agreements;
(30) the effects of a default under the Company's term loan or
revolving credit facility; (31) the Company's ability to generate
sufficient cash to service its outstanding debt; and (32) potential
changes in the LIBOR calculation method and the expected phase-out
of
LIBOR.
OMNOVA Solutions provides greater detail regarding these risks
and uncertainties in its 2018 Form 10-K and subsequent filings with
the Securities and Exchange Commission, which are available online
at www.omnova.com and www.sec.gov.
OMNOVA Solutions Inc. is a global innovator of
performance-enhancing chemistries and surfaces used in products for
a variety of commercial, industrial and residential applications.
As a strategic business-to-business supplier, OMNOVA provides
The Science in Better Brands, with emulsion polymers,
specialty chemicals, and functional and decorative surfaces that
deliver critical performance attributes to top brand-name, end-use
products sold around the world. OMNOVA's sales for the last twelve
months ended May 31, 2019 were approximately $760 million. The Company has a global workforce
of approximately 1,900. Visit OMNOVA Solutions on the internet at
www.omnova.com.
OMNOVA SOLUTIONS
INC.
|
|
Consolidated
Statements of Operations
|
(In Millions,
Except Per Share Data)
|
(Unaudited)
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
May
31,
|
|
May
31,
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
Net
sales
|
$
|
205.7
|
|
|
$
|
206.3
|
|
|
$
|
374.6
|
|
|
$
|
385.0
|
|
Cost of goods sold
(exclusive of depreciation)
|
156.9
|
|
|
154.7
|
|
|
288.8
|
|
|
286.8
|
|
Gross
profit
|
48.8
|
|
|
51.6
|
|
|
85.8
|
|
|
98.2
|
|
|
|
|
|
|
|
|
|
Other costs and
expenses:
|
|
|
|
|
|
|
|
Selling, general and
administrative
|
30.2
|
|
|
28.0
|
|
|
58.9
|
|
|
57.1
|
|
Depreciation and
amortization
|
7.8
|
|
|
7.3
|
|
|
15.9
|
|
|
14.5
|
|
Asset
impairments
|
—
|
|
|
.4
|
|
|
—
|
|
|
.4
|
|
Loss on asset
sales
|
(4.2)
|
|
|
—
|
|
|
(4.1)
|
|
|
—
|
|
Restructuring and
severance
|
2.8
|
|
|
.2
|
|
|
3.9
|
|
|
1.5
|
|
Interest
expense
|
5.2
|
|
|
4.6
|
|
|
10.2
|
|
|
9.7
|
|
Debt issuance costs
write-off
|
—
|
|
|
—
|
|
|
—
|
|
|
.8
|
|
Acquisition and
integration related expense
|
—
|
|
|
.3
|
|
|
.3
|
|
|
.9
|
|
Other (income)
expense, net
|
(.2)
|
|
|
(.1)
|
|
|
(1.1)
|
|
|
.2
|
|
Total other costs and
expenses
|
41.6
|
|
|
40.7
|
|
|
84.0
|
|
|
85.1
|
|
Income (loss)
before income taxes
|
7.2
|
|
|
10.9
|
|
|
1.8
|
|
|
13.1
|
|
Income tax (benefit)
expense
|
1.6
|
|
|
2.5
|
|
|
.8
|
|
|
(2.6)
|
|
Net Income
(Loss)
|
$
|
5.6
|
|
|
$
|
8.4
|
|
|
$
|
1.0
|
|
|
$
|
15.7
|
|
|
|
|
|
|
|
|
|
Net income (loss)
per share - Basic
|
$
|
.13
|
|
|
$
|
.19
|
|
|
$
|
.02
|
|
|
$
|
.35
|
|
Net income (loss)
per share - Diluted
|
$
|
.12
|
|
|
$
|
.19
|
|
|
$
|
.02
|
|
|
$
|
.35
|
|
|
|
|
|
|
|
|
|
Weighted average
shares outstanding - Basic
|
44.8
|
|
|
44.6
|
|
|
44.7
|
|
|
44.6
|
|
Weighted average
shares outstanding - Diluted
|
45.6
|
|
|
44.9
|
|
|
45.6
|
|
|
44.9
|
|
OMNOVA SOLUTIONS
INC.
|
|
Consolidated
Balance Sheets
|
|
|
|
|
|
|
|
|
|
May 31,
2019
|
|
November 30,
2018
|
|
(Unaudited)
|
|
(Audited)
|
|
(Dollars in
millions, except share amounts)
|
ASSETS:
|
|
|
|
Current
Assets
|
|
|
|
Cash and cash
equivalents
|
$
|
33.7
|
|
|
$
|
54.1
|
|
Accounts receivable,
net
|
122.3
|
|
|
112.1
|
|
Inventories,
net
|
82.9
|
|
|
78.8
|
|
Prepaid expenses and
other
|
9.5
|
|
|
8.0
|
|
Total Current
Assets
|
248.4
|
|
|
253.0
|
|
|
|
|
|
Property, plant and
equipment, net
|
208.9
|
|
|
205.8
|
|
Intangible assets,
net
|
51.1
|
|
|
53.5
|
|
Goodwill
|
70.2
|
|
|
70.9
|
|
Other non-current
assets
|
5.3
|
|
|
6.0
|
|
Total
Assets
|
$
|
583.9
|
|
|
$
|
589.2
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY:
|
|
|
|
Current
Liabilities
|
|
|
|
Short-term
debt
|
$
|
4.3
|
|
|
$
|
4.2
|
|
Accounts
payable
|
93.2
|
|
|
101.1
|
|
Accrued payroll and
personal property taxes
|
21.5
|
|
|
15.5
|
|
Employee
benefits
|
3.4
|
|
|
2.9
|
|
Other current
liabilities
|
9.1
|
|
|
10.1
|
|
Total Current
Liabilities
|
131.5
|
|
|
133.8
|
|
|
|
|
|
Long-term
debt
|
320.0
|
|
|
318.7
|
|
Post-retirement
benefits other than pensions
|
5.1
|
|
|
5.3
|
|
Pension
liabilities
|
49.8
|
|
|
51.6
|
|
Deferred income
taxes
|
11.5
|
|
|
13.4
|
|
Other non-current
liabilities
|
6.3
|
|
|
8.8
|
|
Total
Liabilities
|
524.2
|
|
|
531.6
|
|
|
|
|
|
Shareholders'
Equity
|
|
|
|
Common stock - $0.10
par value; 135.0 million shares authorized; 48.3
million shares issued; 44.8 and 44.9 million shares outstanding as
of
May 31, 2019 and November 30, 2018, respectively
|
4.8
|
|
|
4.8
|
|
Additional
contributed capital
|
348.0
|
|
|
345.9
|
|
Retained
deficit
|
(144.9)
|
|
|
(145.4)
|
|
Treasury stock at
cost - 3.5 and 3.4 million shares as of May 31, 2019
and November 30, 2018, respectively
|
(25.6)
|
|
|
(25.3)
|
|
Accumulated other
comprehensive loss
|
(122.6)
|
|
|
(122.4)
|
|
Total
Shareholders' Equity
|
59.7
|
|
|
57.6
|
|
Total Liabilities
and Shareholders' Equity
|
$
|
583.9
|
|
|
$
|
589.2
|
|
OMNOVA SOLUTIONS
INC.
|
Consolidated
Statements of Cash Flows
|
(Dollars in
Millions)
|
(Unaudited)
|
|
|
|
|
|
|
|
Three Months
Ended
May 31,
|
|
Six Months
Ended
May 31,
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
(Dollars in
Millions)
|
Operating
Activities:
|
|
|
|
|
|
|
|
Net income
(loss)
|
$
|
5.6
|
|
|
$
|
8.4
|
|
|
$
|
1.0
|
|
|
$
|
15.7
|
|
Adjustments to
reconcile net income (loss) to net cash provided by (used in)
operating activities:
|
|
|
|
|
|
|
|
(Gain) loss on
disposal of fixed assets
|
(4.1)
|
|
|
—
|
|
|
(4.1)
|
|
|
—
|
|
Depreciation and amortization
|
7.9
|
|
|
7.3
|
|
|
15.9
|
|
|
14.5
|
|
Impairment of long-lived assets
|
—
|
|
|
.4
|
|
|
—
|
|
|
.4
|
|
Amortization and write-off of deferred financing fees
|
.3
|
|
|
.3
|
|
|
.7
|
|
|
1.4
|
|
Non-cash
stock compensation expense
|
1.5
|
|
|
1.3
|
|
|
1.8
|
|
|
1.8
|
|
Provision for
uncollectible accounts
|
—
|
|
|
.4
|
|
|
.1
|
|
|
.4
|
|
Provision for obsolete inventories
|
.1
|
|
|
.1
|
|
|
.7
|
|
|
.7
|
|
Deferred
income taxes
|
(.2)
|
|
|
(.7)
|
|
|
(.6)
|
|
|
(6.5)
|
|
Other
|
(.1)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
|
Accounts
receivable
|
(16.8)
|
|
|
(6.9)
|
|
|
(12.8)
|
|
|
(15.1)
|
|
Inventories
|
5.7
|
|
|
6.1
|
|
|
(5.8)
|
|
|
(0.8)
|
|
Other
current assets
|
2.4
|
|
|
7.4
|
|
|
(1.5)
|
|
|
5.2
|
|
Current
liabilities
|
5.7
|
|
|
10.1
|
|
|
7.9
|
|
|
3.6
|
|
Other
non-current assets
|
(3.8)
|
|
|
(13.0)
|
|
|
(5.1)
|
|
|
(7.6)
|
|
Other
non-current liabilities
|
(.7)
|
|
|
2.4
|
|
|
(3.0)
|
|
|
1.9
|
|
Net Cash Provided
by (Used in) Operating Activities
|
3.5
|
|
|
23.6
|
|
|
(4.8)
|
|
|
15.6
|
|
Investing
Activities:
|
|
|
|
|
|
|
|
Capital
expenditures
|
(11.3)
|
|
|
(3.9)
|
|
|
(18.7)
|
|
|
(7.1)
|
|
Proceeds from asset
sales
|
5.5
|
|
|
—
|
|
|
5.5
|
|
|
—
|
|
Business
acquisitions
|
—
|
|
|
—
|
|
|
(2.8)
|
|
|
(.1)
|
|
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Net Cash Provided
by (Used In) Investing Activities
|
(5.8)
|
|
|
(3.9)
|
|
|
(16.0)
|
|
|
(7.2)
|
|
Financing
Activities:
|
|
|
|
|
|
|
|
Proceeds from
borrowings
|
114.5
|
|
|
2.3
|
|
|
129.7
|
|
|
2.3
|
|
Repayment of debt
obligations
|
(111.8)
|
|
|
(3.4)
|
|
|
(129.0)
|
|
|
(44.4)
|
|
Payments for debt
refinancing
|
—
|
|
|
(1.0)
|
|
|
—
|
|
|
(1.0)
|
|
Employee tax
withholding related to redemption of common shares
|
—
|
|
|
—
|
|
|
(.3)
|
|
|
(.5)
|
|
Net Cash Provided
by (Used in) Financing Activities
|
2.7
|
|
|
(2.1)
|
|
|
0.4
|
|
|
(43.6)
|
|
Effect of exchange
rate changes on cash and cash equivalents
|
(.8)
|
|
|
(.8)
|
|
|
—
|
|
|
.1
|
|
Net Increase
(Decrease) In Cash And Cash Equivalents
|
(.4)
|
|
|
16.8
|
|
|
(20.4)
|
|
|
(35.1)
|
|
Cash and cash
equivalents at beginning of period
|
34.1
|
|
|
36.1
|
|
|
54.1
|
|
|
88.0
|
|
Cash And Cash
Equivalents At End Of Period
|
$
|
33.7
|
|
|
$
|
52.9
|
|
|
$
|
33.7
|
|
|
$
|
52.9
|
|
View original content to download
multimedia:http://www.prnewswire.com/news-releases/omnova-to-be-acquired-by-synthomer-plc-london-for-10-15-per-share-reports-fiscal-2019-second-quarter-earnings-300879738.html
SOURCE OMNOVA Solutions Inc.